3.225
Revenue₩B
4.515
4.835
5.090
5.483
5.855
6.282
6.687
7.090
7.629
8.092
3.456
6.68%
6.43%
6
21.23
Revenue growth%
17.77
19.80
17.90
19.96
22.80
20.89
19.08
17.60
18.34
16.21
7.16
18.34
18.71
61
16.11
Gross margin%
25.47
23.45
21.76
22.18
19.93
18.66
17.68
18.46
15.90
17.17
9.35
17.68
19.29
12
13.58
Operating margin%
23.21
23.30
25.24
28.23
25.44
26.59
29.57
31.70
29.56
31.84
5.13
29.57
27.41
72
19.01
Net margin%
0.40
2.77
5.56
5.86
7.20
8.43
9.72
8.05
7.45
5.53
20.73
8.05
6.53
27
20.88
P/E ratio (avg)x
22.35
22.04
23.77
24.40
26.17
26.91
28.89
25.15
25.33
27.78
10.31
26.91
25.24
7
11.74
EV/EBITx
19.09
19.53
17.87
19.85
19.34
20.20
19.12
20.23
19.07
20.18
19.42
20.18
19.43
88
14.77
FCF yield (avg)%
8.13
5.85
3.80
3.02
0.40
3.15
3.20
3.62
5.63
2.92
25.89
3.20
3.41
14
19.54
FCF margin%
13.10
11.75
8.87
10.99
12.84
14.10
15.86
14.08
16.28
13.47
21.78
14.10
13.29
29
0.869
FCF / Net incomex
1.753
1.708
1.617
1.556
1.668
1.541
1.466
1.436
1.607
1.733
0.196
1.541
1.612
34
21.34
ROIC%
15.86
18.08
19.15
21.88
20.04
20.64
17.98
20.35
23.04
24.18
21.85
20.64
20.20
51
24.57
Return on equity%
22.03
24.14
21.76
24.01
21.09
22.44
21.59
23.02
25.44
24.59
18.82
23.02
22.73
33
25.19
Return on assets%
5.45
6.34
4.56
2.44
1.01
0.40
0.40
3.01
5.29
7.90
25.59
3.01
3.78
9
131.01
EPS₩
160.34
177.08
179.87
163.75
158.68
146.00
156.32
167.59
169.12
157.03
141.41
(0.21%)
0.82%
—
17.73
EPS growth%
19.56
16.71
13.76
15.67
18.64
17.09
17.66
17.38
18.89
17.04
19.54
17.38
17.24
69
28.04
Bookvalue per sh₩
93.75
93.69
92.91
83.01
74.86
67.74
64.16
61.32
61.50
56.65
197.59
(5.42%)
(5.57%)
—
140.49
FCF per share₩
62.48
60.24
53.49
57.67
51.53
47.23
50.64
45.49
48.98
53.79
70.60
0.86%
(1.30%)
—
160.48
Dividend per sh₩
191.64
176.15
179.55
184.73
179.90
162.09
177.71
163.90
174.18
160.15
109.05
(2.30%)
(1.48%)
—
12.52
Div yield (avg)%
21.85
21.25
23.09
22.60
20.53
19.98
21.41
18.44
16.20
16.40
20.36
18.44
20.89
89
20.79
Payout ratio%
6.55
6.24
7.88
10.51
12.90
15.86
16.42
16.81
14.37
12.83
11.57
15.86
12.87
72
19.66
Shares (diluted)M
19.70
18.02
16.27
17.55
18.41
17.57
15.71
15.67
16.86
16.43
19.39
(2.25%)
(1.82%)
52
5.84
Buyback yield%
12.21
12.26
13.83
16.24
16.00
14.52
16.37
16.54
18.74
21.28
10.87
16.54
16.12
60
1.040
D/E ratiox
1.510
1.571
1.520
1.428
1.544
1.518
1.521
1.409
1.443
1.630
0.234
1.518
1.519
17
3.307
Enterprise value₩B
2.756
2.795
2.907
3.243
3.231
3.462
3.614
4.031
4.287
4.152
7.198
5.14%
4.51%
77
1.566
LT debt₩B
6.009
5.932
6.344
7.107
7.476
7.478
7.671
7.794
8.424
9.377
7.028
4.63%
5.68%
33
Revenue
₩8.092B
6.43%
1.00×
Cost of revenue
₩4.615B
6.54%
1.01×
Operating expenses
₩1.878B
6.22%
0.98×
Goodwill & intangibles
17.67%